← New analysisCompare properties →
ACTIVEsingle familyvia mls

7804 S State Highway 125

Protem, MO, 65733

2 bd2 ba1,242 sqftBuilt 1960

List price

$152,900

home
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$838

Cap rate

13.0%

Cash-on-cash

32.9%

DSCR

2.03

Est. annual revenue$40,150
Stays / year67
Property tax($505)
Insurance($765)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,820
Down payment$30,580
Loan amount$122,320
Monthly payment (P&I)$813.80
Annual debt service($9,766)
Annual cash flow$10,055
Break-even occupancy32.0%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Ready for an amazing opportunity!! Perfect for reworking a place to fit your needs! Just 5 minutes to Bull Shoals Lake and Buck Creek Campground, you have the perfect spot for a vacation getaway!! Not to mention the famous Peel Ferry which provides not only a scenic ride across the lake enjoying the beautiful views, but it's just 20 minutes to Harrison Ark and much more. This fixer upper property invites a beautiful 7.4 acres nestled in just far enough off the highway you almost miss it driving by which gives that readily available site, but private location. This 2 bedroom, 1 to 1 1/2 bath home is curved by a huge deck on right side inviting tons of room for any occasion presented its way. The basement is fully under the home, unfinished, but could add another living space and bedroom to the mix! A 2-car attached car port sits just off the basement on the backside of the home, as well as a small metal barn just yards away, providing lots of extra spaces to store many items a property owner may need tucked away and out of the elements. Just so many opportunities within reach!!

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.